[CCK] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[CCK] CCK CONSOLIDATED HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 69.4%
YoY- 38.45%
Quarter Report
Latest QR
Upcoming QR
CCK's Result
CCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 351,211 364,453 370,426 381,344 328,685 334,109 339,634 2.26%
PBT 24,358 24,768 26,990 29,624 17,096 17,114 15,764 33.76%
Tax -8,893 -9,626 -11,610 -9,300 -5,105 -5,368 -5,038 46.21%
NP 15,465 15,141 15,380 20,324 11,991 11,746 10,726 27.71%
-
NP to SH 15,375 15,118 15,270 20,136 11,887 11,680 10,578 28.40%
-
Tax Rate 36.51% 38.86% 43.02% 31.39% 29.86% 31.37% 31.96% -
Total Cost 335,746 349,312 355,046 361,020 316,694 322,362 328,908 1.38%
-
Net Worth 124,576 119,855 119,841 124,666 121,392 118,165 116,831 4.38%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 124,576 119,855 119,841 124,666 121,392 118,165 116,831 4.38%
NOSH 157,692 157,705 157,685 157,805 157,652 157,553 157,880 -0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.40% 4.15% 4.15% 5.33% 3.65% 3.52% 3.16% -
ROE 12.34% 12.61% 12.74% 16.15% 9.79% 9.88% 9.05% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 222.72 231.10 234.91 241.65 208.49 212.06 215.12 2.34%
EPS 9.75 9.59 9.68 12.76 7.54 7.41 6.70 28.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.76 0.79 0.77 0.75 0.74 4.46%
Adjusted Per Share Value based on latest NOSH - 157,805
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.57 58.70 59.67 61.43 52.94 53.82 54.71 2.26%
EPS 2.48 2.44 2.46 3.24 1.91 1.88 1.70 28.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2007 0.1931 0.193 0.2008 0.1955 0.1903 0.1882 4.39%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.64 0.65 0.62 0.65 0.52 0.47 0.55 -
P/RPS 0.29 0.28 0.26 0.27 0.25 0.22 0.26 7.57%
P/EPS 6.56 6.78 6.40 5.09 6.90 6.34 8.21 -13.92%
EY 15.23 14.75 15.62 19.63 14.50 15.77 12.18 16.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.82 0.82 0.68 0.63 0.74 6.22%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 24/05/10 22/02/10 19/11/09 21/08/09 19/05/09 26/02/09 -
Price 0.69 0.62 0.65 0.64 0.65 0.50 0.56 -
P/RPS 0.31 0.27 0.28 0.26 0.31 0.24 0.26 12.47%
P/EPS 7.08 6.47 6.71 5.02 8.62 6.74 8.36 -10.51%
EY 14.13 15.46 14.90 19.94 11.60 14.83 11.96 11.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 0.86 0.81 0.84 0.67 0.76 9.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment